As of 2024-07-27, the Intrinsic Value of M/I Homes Inc (MHO) is
152.51 USD. This MHO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 165.54 USD, the upside of M/I Homes Inc is
%.
The range of the Intrinsic Value is 126.26 - 196.04 USD
152.51 USD
Intrinsic Value
MHO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
126.26 - 196.04 |
152.51 |
-7.9% |
| DCF (Growth 10y) |
137.08 - 201.80 |
161.73 |
-2.3% |
| DCF (EBITDA 5y) |
174.82 - 212.79 |
197.56 |
19.3% |
| DCF (EBITDA 10y) |
182.40 - 232.07 |
209.21 |
26.4% |
| Fair Value |
450.76 - 450.76 |
450.76 |
172.30% |
| P/E |
163.41 - 213.48 |
186.06 |
12.4% |
| EV/EBITDA |
165.98 - 217.57 |
189.48 |
14.5% |
| EPV |
135.89 - 169.56 |
152.72 |
-7.7% |
| DDM - Stable |
100.65 - 209.93 |
155.29 |
-6.2% |
| DDM - Multi |
104.83 - 173.40 |
130.96 |
-20.9% |
MHO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,593.73 |
| Beta |
2.08 |
| Outstanding shares (mil) |
27.75 |
| Enterprise Value (mil) |
4,641.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.14% |
| Cost of Debt |
4.62% |
| WACC |
10.65% |